Flat UB7 5 beds 5 baths

Albert Road, Yiewsley, West Drayton UB7

London, England · UB7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£5,935

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,604	£17,868	£18,136	£18,589	£19,054	£91,252
Total Expenses	£16,630	£16,707	£16,775	£16,862	£16,951	£83,924
Profit Before Tax	£974	£1,161	£1,361	£1,728	£2,103	£7,327
Profit After Tax	£789	£941	£1,103	£1,399	£1,704	£5,935
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£793	£8,941	£15,383	£20,402	£14,942	£60,461
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change